Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.55% first-year return on $87,300 initial cash invested.
5.55%
Cash On Cash
7.79%
Cap Rate
1.35
DSCR
$3,688
Rent
$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,688
Total Expenses
$3,284
Mortgage P&I
43%
$1,589
Property Taxes
9%
$323
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406